Flat
W6
3 beds
2 baths
Gastein Road, Hammersmith & Fulham, London W6
London, England · W6
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£76,396
↗ 25%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
56%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £60,300 | £61,204 | £62,735 | £64,303 | £66,232 | £314,774 |
| Total Expenses | £43,738 | £43,874 | £44,070 | £44,271 | £44,506 | £220,458 |
| Profit Before Tax | £16,563 | £17,331 | £18,665 | £20,032 | £21,726 | £94,316 |
| Profit After Tax | £13,416 | £14,038 | £15,118 | £16,226 | £17,598 | £76,396 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £13,425 | £14,047 | £33,119 | £48,357 | £60,355 | £169,302 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 5% | 11% | 16% | 20% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change